Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.99% first-year return on $153k initial cash invested.
-9.99%
Cash On Cash
3.81%
Cap Rate
0.66
DSCR
$5,069
Rent
-$1,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,425
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,069
Total Expenses
$6,342
Mortgage P&I
61%
$3,112
Property Taxes
10%
$505
Home Insurance
4%
$209
HOA
2%
$83
Property Management
15%
$760
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,267